Contact via WhatsApp
Find any City, Neighbourhood or Project
🇬🇧enUSDsqft
🇬🇧 EN, USD
User settings
City, Neighbourhood or Project

About

EX-9cdefad12 - Ibiza - SAMANA

Unit type:
Price: 883200.0 AED
Area: 904.0 sqft (83.98 sqm)
Views:
Payment plan

Realiste’s Preliminary estimate based on date of handover

Mandatory municipal fee of 4% DLD does not count

1
20% · 48 098 USD
At reservation · September 2025
Paid to the date: 20% · 48 098 USD
Remaining due payment: 192 392 USD
2
1% · 2 405 USD
October 2025
Paid to the date: 21% · 50 503 USD
Remaining due payment: 189 987 USD
3
1% · 2 405 USD
November 2025
Paid to the date: 22% · 52 908 USD
Remaining due payment: 187 582 USD
4
1% · 2 405 USD
December 2025
Paid to the date: 23% · 55 313 USD
Remaining due payment: 185 177 USD
5
1% · 2 405 USD
January 2026
Paid to the date: 24% · 57 718 USD
Remaining due payment: 182 773 USD
6
1% · 2 405 USD
February 2026
Paid to the date: 25% · 60 123 USD
Remaining due payment: 180 368 USD
7
1% · 2 405 USD
March 2026
Paid to the date: 26% · 62 527 USD
Remaining due payment: 177 963 USD
8
1% · 2 405 USD
April 2026
Paid to the date: 27% · 64 932 USD
Remaining due payment: 175 558 USD
9
1% · 2 405 USD
May 2026
Paid to the date: 28% · 67 337 USD
Remaining due payment: 173 153 USD
10
1% · 2 405 USD
June 2026
Paid to the date: 29% · 69 742 USD
Remaining due payment: 170 748 USD
11
1% · 2 405 USD
July 2026
Paid to the date: 30% · 72 147 USD
Remaining due payment: 168 343 USD
Resale is available
12
10% · 24 049 USD
August 2026
Paid to the date: 40% · 96 196 USD
Remaining due payment: 144 294 USD
13
1% · 2 405 USD
September 2026
Paid to the date: 41% · 98 601 USD
Remaining due payment: 141 889 USD
14
1% · 2 405 USD
October 2026
Paid to the date: 42% · 101 006 USD
Remaining due payment: 139 484 USD
15
1% · 2 405 USD
November 2026
Paid to the date: 43% · 103 411 USD
Remaining due payment: 137 079 USD
16
1% · 2 405 USD
December 2026
Paid to the date: 44% · 105 816 USD
Remaining due payment: 134 674 USD
17
1% · 2 405 USD
January 2027
Paid to the date: 45% · 108 221 USD
Remaining due payment: 132 270 USD
18
5% · 12 025 USD
February 2027
Paid to the date: 50% · 120 245 USD
Remaining due payment: 120 245 USD
19
1% · 2 405 USD
March 2027
Paid to the date: 51% · 122 650 USD
Remaining due payment: 117 840 USD
20
1% · 2 405 USD
April 2027
Paid to the date: 52% · 125 055 USD
Remaining due payment: 115 435 USD
21
1% · 2 405 USD
May 2027
Paid to the date: 53% · 127 460 USD
Remaining due payment: 113 030 USD
22
1% · 2 405 USD
June 2027
Paid to the date: 54% · 129 865 USD
Remaining due payment: 110 625 USD
23
1% · 2 405 USD
July 2027
Paid to the date: 55% · 132 270 USD
Remaining due payment: 108 221 USD
24
1% · 2 405 USD
August 2027
Paid to the date: 56% · 134 674 USD
Remaining due payment: 105 816 USD
25
1% · 2 405 USD
September 2027
Paid to the date: 57% · 137 079 USD
Remaining due payment: 103 411 USD
26
1% · 2 405 USD
October 2027
Paid to the date: 58% · 139 484 USD
Remaining due payment: 101 006 USD
27
1% · 2 405 USD
November 2027
Paid to the date: 59% · 141 889 USD
Remaining due payment: 98 601 USD
28
1% · 2 405 USD
December 2027
Paid to the date: 60% · 144 294 USD
Remaining due payment: 96 196 USD
29
1% · 2 405 USD
January 2028
Paid to the date: 61% · 146 699 USD
Remaining due payment: 93 791 USD
30
1% · 2 405 USD
February 2028
Paid to the date: 62% · 149 104 USD
Remaining due payment: 91 386 USD
31
1% · 2 405 USD
March 2028
Paid to the date: 63% · 151 509 USD
Remaining due payment: 88 981 USD
32
1% · 2 405 USD
April 2028
Paid to the date: 64% · 153 914 USD
Remaining due payment: 86 576 USD
33
1% · 2 405 USD
May 2028
Paid to the date: 65% · 156 319 USD
Remaining due payment: 84 172 USD
34
1% · 2 405 USD
June 2028
Paid to the date: 66% · 158 723 USD
Remaining due payment: 81 767 USD
35
1% · 2 405 USD
July 2028
Paid to the date: 67% · 161 128 USD
Remaining due payment: 79 362 USD
36
1% · 2 405 USD
August 2028
Paid to the date: 68% · 163 533 USD
Remaining due payment: 76 957 USD
37
1% · 2 405 USD
September 2028
Paid to the date: 69% · 165 938 USD
Remaining due payment: 74 552 USD
38
1% · 2 405 USD
October 2028
Paid to the date: 70% · 168 343 USD
Remaining due payment: 72 147 USD
39
1% · 2 405 USD
November 2028
Paid to the date: 71% · 170 748 USD
Remaining due payment: 69 742 USD
40
1% · 2 405 USD
December 2028
Paid to the date: 72% · 173 153 USD
Remaining due payment: 67 337 USD
41
1% · 2 405 USD
January 2029
Paid to the date: 73% · 175 558 USD
Remaining due payment: 64 932 USD
42
1% · 2 405 USD
February 2029
Paid to the date: 74% · 177 963 USD
Remaining due payment: 62 527 USD
43
1% · 2 405 USD
March 2029
Paid to the date: 75% · 180 368 USD
Remaining due payment: 60 123 USD
44
1% · 2 405 USD
April 2029
Paid to the date: 76% · 182 773 USD
Remaining due payment: 57 718 USD
45
1% · 2 405 USD
May 2029
Paid to the date: 77% · 185 177 USD
Remaining due payment: 55 313 USD
46
0.5% · 1 202 USD
June 2029
Paid to the date: 77.5% · 186 380 USD
Remaining due payment: 54 110 USD
47
0.5% · 1 202 USD
July 2029
Paid to the date: 78% · 187 582 USD
Remaining due payment: 52 908 USD
48
0.5% · 1 202 USD
August 2029
Paid to the date: 78.5% · 188 785 USD
Remaining due payment: 51 705 USD
49
0.5% · 1 202 USD
September 2029
Paid to the date: 79% · 189 987 USD
Remaining due payment: 50 503 USD
50
0.5% · 1 202 USD
October 2029
Paid to the date: 79.5% · 191 190 USD
Remaining due payment: 49 300 USD
51
0.5% · 1 202 USD
November 2029
Paid to the date: 80% · 192 392 USD
Remaining due payment: 48 098 USD
52
0.5% · 1 202 USD
December 2029
Paid to the date: 80.5% · 193 595 USD
Remaining due payment: 46 896 USD
53
0.5% · 1 202 USD
January 2030
Paid to the date: 81% · 194 797 USD
Remaining due payment: 45 693 USD
54
0.5% · 1 202 USD
February 2030
Paid to the date: 81.5% · 195 999 USD
Remaining due payment: 44 491 USD
55
0.5% · 1 202 USD
March 2030
Paid to the date: 82% · 197 202 USD
Remaining due payment: 43 288 USD
56
0.5% · 1 202 USD
April 2030
Paid to the date: 82.5% · 198 404 USD
Remaining due payment: 42 086 USD
57
0.5% · 1 202 USD
May 2030
Paid to the date: 83% · 199 607 USD
Remaining due payment: 40 883 USD
58
0.5% · 1 202 USD
June 2030
Paid to the date: 83.5% · 200 809 USD
Remaining due payment: 39 681 USD
59
0.5% · 1 202 USD
July 2030
Paid to the date: 84% · 202 012 USD
Remaining due payment: 38 478 USD
60
0.5% · 1 202 USD
August 2030
Paid to the date: 84.5% · 203 214 USD
Remaining due payment: 37 276 USD
61
0.5% · 1 202 USD
September 2030
Paid to the date: 85% · 204 417 USD
Remaining due payment: 36 074 USD
62
0.5% · 1 202 USD
October 2030
Paid to the date: 85.5% · 205 619 USD
Remaining due payment: 34 871 USD
63
0.5% · 1 202 USD
November 2030
Paid to the date: 86% · 206 822 USD
Remaining due payment: 33 669 USD
64
0.5% · 1 202 USD
December 2030
Paid to the date: 86.5% · 208 024 USD
Remaining due payment: 32 466 USD
65
0.5% · 1 202 USD
January 2031
Paid to the date: 87% · 209 226 USD
Remaining due payment: 31 264 USD
66
0.5% · 1 202 USD
February 2031
Paid to the date: 87.5% · 210 429 USD
Remaining due payment: 30 061 USD
67
0.5% · 1 202 USD
March 2031
Paid to the date: 88% · 211 631 USD
Remaining due payment: 28 859 USD
68
0.5% · 1 202 USD
April 2031
Paid to the date: 88.5% · 212 834 USD
Remaining due payment: 27 656 USD
69
0.5% · 1 202 USD
May 2031
Paid to the date: 89% · 214 036 USD
Remaining due payment: 26 454 USD
70
0.5% · 1 202 USD
June 2031
Paid to the date: 89.5% · 215 239 USD
Remaining due payment: 25 251 USD
71
0.5% · 1 202 USD
July 2031
Paid to the date: 90% · 216 441 USD
Remaining due payment: 24 049 USD
72
0.5% · 1 202 USD
August 2031
Paid to the date: 90.5% · 217 644 USD
Remaining due payment: 22 847 USD
73
0.5% · 1 202 USD
September 2031
Paid to the date: 91% · 218 846 USD
Remaining due payment: 21 644 USD
74
0.5% · 1 202 USD
October 2031
Paid to the date: 91.5% · 220 048 USD
Remaining due payment: 20 442 USD
75
0.5% · 1 202 USD
November 2031
Paid to the date: 92% · 221 251 USD
Remaining due payment: 19 239 USD
76
0.5% · 1 202 USD
December 2031
Paid to the date: 92.5% · 222 453 USD
Remaining due payment: 18 037 USD
77
0.5% · 1 202 USD
January 2032
Paid to the date: 93% · 223 656 USD
Remaining due payment: 16 834 USD
78
0.5% · 1 202 USD
February 2032
Paid to the date: 93.5% · 224 858 USD
Remaining due payment: 15 632 USD
79
0.5% · 1 202 USD
March 2032
Paid to the date: 94% · 226 061 USD
Remaining due payment: 14 429 USD
80
0.5% · 1 202 USD
April 2032
Paid to the date: 94.5% · 227 263 USD
Remaining due payment: 13 227 USD
81
0.5% · 1 202 USD
May 2032
Paid to the date: 95% · 228 466 USD
Remaining due payment: 12 025 USD
82
0.5% · 1 202 USD
June 2032
Paid to the date: 95.5% · 229 668 USD
Remaining due payment: 10 822 USD
83
0.5% · 1 202 USD
July 2032
Paid to the date: 96% · 230 871 USD
Remaining due payment: 9 620 USD
84
0.5% · 1 202 USD
August 2032
Paid to the date: 96.5% · 232 073 USD
Remaining due payment: 8 417 USD
85
0.5% · 1 202 USD
September 2032
Paid to the date: 97% · 233 275 USD
Remaining due payment: 7 215 USD
86
0.5% · 1 202 USD
October 2032
Paid to the date: 97.5% · 234 478 USD
Remaining due payment: 6 012 USD
87
0.5% · 1 202 USD
November 2032
Paid to the date: 98% · 235 680 USD
Remaining due payment: 4 810 USD
88
0.5% · 1 202 USD
December 2032
Paid to the date: 98.5% · 236 883 USD
Remaining due payment: 3 607 USD
89
0.5% · 1 202 USD
January 2033
Paid to the date: 99% · 238 085 USD
Remaining due payment: 2 405 USD
90
0.5% · 1 202 USD
February 2033
Paid to the date: 99.5% · 239 288 USD
Remaining due payment: 1 202 USD
91
0.5% · 1 202 USD
March 2033
Paid to the date: 100% · 240 490 USD
Remaining due payment: 0.0000 USD

The information provided on this website is for informational purposes only. None of the content should be considered as investment advice or recommendations. Investing in real estate and other financial assets involves risks, and all investment decisions should be based on your own careful consideration and consultation with qualified professionals.

The administration of this website is not responsible for any losses or damages incurred as a result of using the information provided on the site. We recommend conducting your own research and analyzing the risks associated with any investment decisions. Past performance and results are not indicative of future outcomes. Investment results may vary based on individual circumstances, including financial situation and risk tolerance.

Any mention of specific investments or strategies is for illustrative and discussion purposes only and does not constitute a recommendation or endorsement. Such mentions do not necessarily reflect the views of the website administration.

We strongly advise consulting with a financial advisor or legal counsel before making any investment decisions. You are solely responsible for your investment actions and the risks associated with them.

By using this website, you agree that the website administration is not liable for any direct or indirect losses or damages resulting from the use of the information provided on the site.

Please exercise caution and care when making investment decisions.

Terms of Use